| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 57,300 | 22,920 | 0 | 34,380 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| SEPTIC SYS-FARM HOUSE | 1997-08-12 | 1,874 | 1,266 | SL | 39.0000 | 48 | |||
| 215 MORTON PROF FEES-2002 | 2004-09-20 | 2,357 | 1,155 | SL | 39.0000 | 60 | |||
| 215 MORTON PROF FEES-2003 | 2004-09-20 | 34,357 | 16,959 | SL | 39.0000 | 881 | |||
| THOMPSON L/G FENCE | 2004-12-12 | 4,128 | 4,103 | SL | 20.0000 | 25 | |||
| 215 MORTON OFF BLDG-30% | 2004-09-20 | 504,629 | 249,164 | SL | 39.0000 | 12,939 | |||
| 215 MORTON FINAL COST 30% | 2005-01-01 | 2,683 | 1,311 | SL | 39.0000 | 69 | |||
| BOOTH TRACT FENCE | 2006-10-05 | 11,196 | 9,660 | SL | 20.0000 | 560 | |||
| PARTITION FEN-PAST 4 & 9 | 2007-09-27 | 1,291 | 1,056 | SL | 20.0000 | 65 | |||
| FENCE-1 M S BOUND THOMPSO | 2009-09-16 | 4,118 | 2,935 | SL | 20.0000 | 206 | |||
| CULVERT ON "NEW ROAD" | 2010-06-24 | 1,646 | 1,485 | SL | 15.0000 | 110 | |||
| DONAVAN FENCE PROJECT | 2010-08-18 | 14,490 | 9,667 | SL | 20.0000 | 725 | |||
| BOOTH TRACT FENCE (NRG) | 2011-10-26 | 19,452 | 11,838 | SL | 20.0000 | 973 | |||
| BOOTH TR HAY FLD CULVERTS | 2011-02-24 | 1,161 | 989 | SL | 15.0000 | 77 | |||
| 2 DRAINAGE PIPES | 2012-04-19 | 1,493 | 1,166 | SL | 15.0000 | 100 | |||
| TWIN WINDMILL RD DRAINAGE | 2012-12-05 | 716 | 532 | SL | 15.0000 | 48 | |||
| ABOVE GRD FUEL TANK@SHOP | 2012-12-30 | 12,794 | 9,383 | SL | 15.0000 | 853 | |||
| SAWMILL RD FENCE | 2012-10-25 | 2,983 | 1,664 | SL | 20.0000 | 149 | |||
| BERRY TRACT DRAINAGE PIPE | 2012-10-18 | 2,281 | 1,697 | SL | 15.0000 | 152 | |||
| 36" DRAINAGE PIPE FLD 166 | 2013-02-21 | 1,352 | 975 | SL | 15.0000 | 90 | |||
| ABOVE GRD FUEL TANK@SHOP | 2013-01-16 | 12,794 | 9,312 | SL | 15.0000 | 853 | |||
| MANUEL MORRIS CONTAINERS | 2013-03-11 | 7,350 | 3,986 | SL | 20.0000 | 368 | |||
| MANUEL MORRIS SHED | 2013-05-02 | 25,850 | 13,792 | SL | 20.0000 | 1,293 | |||
| 36" CULVERT THOMPSON #15 | 2013-02-21 | 4,073 | 2,946 | SL | 15.0000 | 272 | |||
| MANUEL MORRIS STCKPEN/FEN | 2013-05-23 | 43,265 | 22,892 | SL | 20.0000 | 2,163 | |||
| LAKE/BULL PASTURE FENCE | 2013-07-01 | 59,920 | 31,458 | SL | 20.0000 | 2,996 | |||
| ELECTRIC@M MORRIS BARN | 2013-08-21 | 1,689 | 868 | SL | 20.0000 | 84 | |||
| FENCE THOMPSON #10 & #11 | 2013-02-07 | 1,634 | 895 | SL | 20.0000 | 82 | |||
| THOMPSON PERAMETER FENCE | 2014-11-20 | 47,769 | 21,691 | SL | 20.0000 | 2,388 | |||
| THOMPSON PERIMETER FENCE | 2015-10-01 | 55,469 | 22,877 | SL | 20.0000 | 2,773 | |||
| N SIDE AWNING-1/2 | 2015-12-30 | 475 | 256 | SL | 15.0000 | 32 | |||
| N SIDE AWNING -1/2 | 2016-03-03 | 475 | 250 | SL | 15.0000 | 32 | |||
| FENCE-BIG CREEK BY PASS | 2016-10-24 | 3,628 | 1,734 | SL | 15.0000 | 242 | |||
| 48" 20' DRAINAGE PIPE | 2017-03-14 | 2,176 | 991 | SL | 15.0000 | 145 | |||
| LOW WATER CROSSING | 2017-12-07 | 6,800 | 2,756 | SL | 15.0000 | 453 | |||
| ONEIDA FLATWARE FOR 12 | 2017-10-05 | 382 | 344 | SL | 7.0000 | 38 | |||
| RECEPTION DESK AREA RUG | 2017-11-30 | 224 | 195 | SL | 7.0000 | 29 | |||
| TILE AT N ENTRANCE | 2017-03-01 | 2,543 | 1,161 | SL | 15.0000 | 170 | |||
| TILE AT RECEPTION SM CONF | 2017-10-26 | 2,294 | 943 | SL | 15.0000 | 153 | |||
| MANITOWOC ICE MACH | 2017-05-11 | 2,125 | 2,026 | SL | 7.0000 | 99 | |||
| K150 KEURIG COFFEE MAKER | 2018-07-19 | 200 | 157 | SL | 7.0000 | 29 | |||
| 215 MORTON AC UPGRADE 30% | 2018-07-03 | 10,800 | 3,960 | SL | 15.0000 | 720 | |||
| WTER HTR FOR KITCHEN | 2018-07-19 | 260 | 200 | SL | 7.0000 | 37 | |||
| A MEYERS RD SECURITY GATE | 2019-04-10 | 5,509 | 1,307 | SL | 20.0000 | 275 | |||
| AIR COMP 5.5HP 8 GAL-50% | 2019-02-14 | 475 | 334 | SL | 7.0000 | 68 | |||
| BOOTH TRACT FENCE | 2019-06-20 | 15,050 | 3,388 | SL | 20.0000 | 753 | |||
| SONICWALL TZ300 FIREWALL | 2019-02-14 | 1,017 | 998 | SL | 5.0000 | 19 | |||
| DELL PWREDGE T640 FILE SV | 2019-03-13 | 6,795 | 6,569 | SL | 5.0000 | 226 | |||
| DELL OPTIPLEX 7060-ROGER | 2019-08-01 | 2,145 | 1,895 | SL | 5.0000 | 250 | |||
| DELL PRECISION 7530-SANDR | 2019-08-01 | 3,676 | 3,246 | SL | 5.0000 | 430 | |||
| DELL OPTIPLEX 7060-MARLA | 2019-08-01 | 1,486 | 1,312 | SL | 5.0000 | 174 | |||
| HP OFFICE JET 5255 PR-MD | 2019-07-11 | 70 | 63 | SL | 5.0000 | 7 | |||
| GE 30IN ELECT RANGE | 2019-06-20 | 939 | 603 | SL | 7.0000 | 134 | |||
| DISHWASHER WHIRLPOOL | 2019-09-12 | 630 | 390 | SL | 7.0000 | 90 | |||
| 2 25 TON A/C UNITS-30% | 2019-10-30 | 30,823 | 8,562 | SL | 15.0000 | 2,055 | |||
| 2016 KUBOTA RTV-X1140 - 2/3 | 2020-02-04 | 8,667 | 4,849 | SL | 7.0000 | 1,238 | |||
| PORTABLE WELDING MACHINE | 2020-02-05 | 2,695 | 1,508 | SL | 7.0000 | 385 | |||
| STIHL CHAINSAW MS 170 | 2020-03-25 | 180 | 97 | SL | 7.0000 | 26 | |||
| STIHL POLE SAW HT 56 C-EZ | 2020-03-25 | 400 | 214 | SL | 7.0000 | 57 | |||
| 2020 JD 5115M TRACTOR - 50% | 2020-08-17 | 34,550 | 16,453 | SL | 7.0000 | 4,936 | |||
| JD M15 FLEX WING SHREDDER - 50% | 2020-08-26 | 8,699 | 4,143 | SL | 7.0000 | 1,243 | |||
| FENCE BOOTH TRACT | 2020-10-05 | 10,566 | 1,716 | SL | 20.0000 | 528 | |||
| DELL OPTIPLEX 7070 - DONNA | 2020-04-09 | 1,378 | 1,035 | SL | 5.0000 | 276 | |||
| DELL OPTIPLEX 7070 - DIANA | 2020-07-28 | 1,648 | 1,127 | SL | 5.0000 | 330 | |||
| IPAD-10.2 IN WIFI - DONNA | 2020-09-24 | 625 | 406 | SL | 5.0000 | 125 | |||
| STANLEY SECURITY CAMERAS INTERCOM | 2020-07-07 | 6,345 | 2,222 | SL | 10.0000 | 635 | |||
| 500 GAL SPRAY TANK | 2021-12-10 | 3,106 | 925 | SL | 7.0000 | 444 | |||
| 2021 FORD F-250 (50%) | 2021-03-03 | 32,544 | 18,442 | SL | 5.0000 | 6,509 | |||
| LOGITECH WEBCAM (DIANA) | 2021-06-04 | 130 | 67 | SL | 5.0000 | 26 | |||
| LOGITECH C 930 WEBCAM (ROGER) | 2021-06-04 | 130 | 67 | SL | 5.0000 | 26 | |||
| AT&T SB3014 CONF PHONE | 2021-07-26 | 248 | 85 | SL | 7.0000 | 35 | |||
| WIFI ACCESS POINTS, NETGEAR POE SWI | 2021-09-10 | 360 | 168 | SL | 5.0000 | 72 | |||
| SONY BLUETOOTH WIRELESS SPEAKER | 2021-10-27 | 89 | 39 | SL | 5.0000 | 18 | |||
| FELLOWES 99CI SHREDDER (DIANA) | 2021-11-24 | 293 | 87 | SL | 7.0000 | 42 | |||
| LOGITECH C930E WEBCAM CONF RM | 2021-12-22 | 130 | 52 | SL | 5.0000 | 26 | |||
| JABRA 750 WIRELESS SPEAKER CONF RM | 2021-12-22 | 329 | 132 | SL | 5.0000 | 66 | |||
| DELL OPTIPLEX 7090 (CONF RM) | 2021-12-22 | 1,242 | 496 | SL | 5.0000 | 248 | |||
| 215 MORTON ROOF - 30% | 2021-09-10 | 9,600 | 1,120 | SL | 20.0000 | 480 | |||
| BIG CREEK DRAINAGE PIPE | 2022-05-16 | 20,525 | 2,166 | SL | 15.0000 | 1,368 | |||
| CIRCLE OAK IRRIGATION-TREE | 2022-09-21 | 2,500 | 446 | SL | 7.0000 | 357 | |||
| 11 2X4 4000K LIGHTS | 2022-02-10 | 2,712 | 520 | SL | 10.0000 | 271 | |||
| SHARP MX-5071 COPIER | 2022-02-14 | 9,695 | 2,655 | SL | 7.0000 | 1,385 | |||
| ANKER NUBULA PROJECTOR | 2022-04-05 | 575 | 144 | SL | 7.0000 | 82 | |||
| FUJITSU SCAN SNAP (SANDRA) | 2022-12-21 | 494 | 99 | SL | 5.0000 | 99 | |||
| SAMSUNG 85" TV CONF RM | 2022-12-21 | 1,299 | 186 | SL | 7.0000 | 186 | |||
| 2 POLY CCZ 400 PHONES | 2023-06-23 | 466 | 33 | SL | 7.0000 | 67 | |||
| 3 POLY VVX 450 PHONES | 2023-06-23 | 342 | 24 | SL | 7.0000 | 49 | |||
| 2 LH570 WIRELESS HEADSETS | 2023-07-19 | 598 | 36 | SL | 7.0000 | 85 | |||
| APPLE IPAD PRO 12.9 (CONDREY) | 2023-07-30 | 1,350 | 113 | SL | 5.0000 | 270 | |||
| APPLE IPAD PRO 12.9 (MEFFORD) | 2023-09-07 | 1,299 | 87 | SL | 5.0000 | 260 | |||
| POLYCOM MICROPHONE | 2023-09-26 | 185 | 7 | SL | 7.0000 | 26 | |||
| TRIO C60 CONF PHONE | 2023-10-18 | 1,279 | 30 | SL | 7.0000 | 183 | |||
| 2X4 LED LIGHT FIXTURES - 48 | 2023-02-15 | 8,183 | 500 | SL | 15.0000 | 546 | |||
| ELEVATOR NEW PHONE | 2023-05-17 | 1,335 | 111 | SL | 7.0000 | 191 | |||
| SERRATO LANE BLDG IMPROVEMENTS | 2023-10-27 | 20,747 | 173 | SL | 20.0000 | 1,037 | |||
| FENCE BETWEEN TGF & NRG | 2023-11-28 | 16,067 | 67 | SL | 20.0000 | 803 | |||
| SERRATO LANE - PWR POLE | 2024-08-21 | 2,500 | SL | 15.0000 | 56 | ||||
| DELL PC MONITOR-MELISSA | 2024-05-16 | 1,638 | SL | 5.0000 | 191 | ||||
| OWL 360 1080P HD SMART VIDEO | 2024-01-07 | 1,391 | SL | 5.0000 | 278 | ||||
| CIRCLE OAK TREE LIGHTNING PROTECTIO | 2024-06-21 | 7,046 | SL | 7.0000 | 503 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 2000 CHEVY 1-T PU - SCRAPPED | 2000-02 | Purchase | 2024-12 | 382 | Cost | 382 | ||||
| 2022 JD 4044M TRACTOR - TRADED IN | 2022-02 | Purchase | 2024-02 | 30,000 | 24,862 | Cost | 5,138 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 7,088,852 | 6,445,642 | 643,210 | 4,360,575 |
| Land | 23,341,190 | 23,341,190 | 165,488,541 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 31,393,192 | 18,748,152 | 12,645,040 | 11,848,760 |
| Land | 446,990 | 446,990 | 17,380,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL LEGAL FEES | 39,405 | 11,821 | 0 | 27,584 |
| GRANT RELATED | 14,723 | 0 | 0 | 14,723 |
| OIL AND GAS RELATED | 24,357 | 24,357 | 0 | 0 |
| REAL ESTATE COUNCIL | 185,498 | 185,498 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| BERRY PLACE HOLDINGS LP | 12,962,600 | 14,903,972 | 18,740,862 |
| BERRY PLACE VENTURE LP | 6,711,576 | 6,689,699 | 8,386,459 |
| BERRY PLACE VENTURES MGMT LLC | 7,016 | 7,016 | 7,016 |
| FAIRCHILD FARMERS COOP GIN RECEIVABLE | 9,539 | 6,781 | 6,781 |
| LID #6 REIMBURSEABLE | 929,816 | 929,816 | 929,816 |
| MMD #3 REIMBURSABLE | 29,995 | 37,452 | 37,452 |
| MUD #207 REIMBURSEABLE | 6,612,206 | 6,612,206 | 6,612,206 |
| MUD #237 REIMBURSABLE | 63,382 | 116,972 | 116,972 |
| MUD DIRECTOR NOTES RECEIVABLE | 200,000 | 200,000 | |
| OTHER ASSETS | 9,055 | 9,055 | 9,055 |
| PLAINS COTTON COOP ASSOC RECEIVABLE | 2,808 | 2,403 | 2,403 |
| PURCHASED INTEREST | 15,133 | 14,494 | 14,494 |
| Description | Amount |
|---|---|
| WRITE OFF BASIS OF CHARITABLE USE ASSETS | 82,962 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GEORGE RANCH HISTORICAL PARK OPERATIONS | 2,077,837 | 2,077,837 | ||
| GRANT RELATED EXPENSES | 184,349 | 184,349 | ||
| INSURANCE | 161,481 | 53,987 | 107,494 | |
| MISCELLANEOUS | 10,506 | 1,576 | 8,930 | |
| OFFICE EXPENSE | 63,886 | 32,650 | 31,236 | |
| PARTNERSHIP - NONDEDUCTIBLE EXPENSE | 621 | |||
| PARTNERSHIP DEDUCTIONS | 165,932 | 165,932 | ||
| REAL ESTATE RELATED EXPENSES | 26,148 | 26,148 | ||
| Rental Expenses | 401,805 | 401,805 | ||
| TRUSTEE EXPENSES | 7,550 | 2,265 | 5,285 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EASEMENTS/ROW | 67 | 67 | |
| MISCELLANEOUS INCOME | 9,439 | 9,439 | |
| OIL & GAS ROYALTIES | 1,148,428 | 1,148,428 | |
| OTHER PORTFOLIO INCOME | 27,494 | 27,494 | |
| PARTNERSHIP INCOME | -374,038 | -374,038 | |
| PTN INCOME (AHC RYON) - UBTI | -200,960 | ||
| PTN INCOME (OAKTREE) - UBTI | -95,574 | ||
| PTNSHIP INCOME - UBTI CG 1231 | 9,443 | ||
| RECOVERY OF PRIOR GRANTS | 170,606 | ||
| SALE OF LIVESTOCK | 15,749 |
| Description | Amount |
|---|---|
| FMV OF LAND DONATED IN EXCESS OF BASIS | 1,207,052 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| HOUSE DEPOSITS | 1,650 | 6,477 |
| CREDIT CARD DEBT | 9,909 | 12,315 |
| DEFERRED REVENUE MUD DIRECTOR LOTS | 197,588 | |
| Rounding | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPUTER CONSULTING FEES | 36,976 | 14,790 | 0 | 22,186 |
| INVESTMENT CUSTODIAL FEES | 54,385 | 54,385 | 0 | 0 |
| INVESTMENT MANAGEMENT FEES | 786,557 | 786,557 | 0 | 0 |
| REAL ESTATE CONSULTING FEES | 292,180 | 292,180 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AD VALOREM TAXES | 78,620 | 59,029 | 19,591 | |
| EXCISE TAXES | 771,834 | |||
| FOREIGN TAXES | 865 | 865 | ||
| PAYROLL TAXES | 86,608 | 30,313 | 56,295 |